investorscraft@gmail.com

Intrinsic ValueYSX Tech. Co., Ltd (YSXT)

Previous Close$1.08
Intrinsic Value
Upside potential
Previous Close
$1.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

YSX Tech. Co., Ltd operates in the technology sector, specializing in innovative solutions that cater to niche industrial and commercial applications. The company generates revenue primarily through the development and licensing of proprietary software, hardware integrations, and technical support services. Its market positioning is defined by a focus on mid-sized enterprises seeking cost-effective, scalable technology solutions, distinguishing itself through customization and reliability in a competitive landscape dominated by larger players. The firm’s sector context is characterized by rapid technological advancements and increasing demand for automation, where YSX Tech leverages its agility to adapt to evolving client needs. While not a market leader, the company maintains a stable presence by targeting underserved segments, avoiding direct competition with tech giants. Its revenue model combines one-time licensing fees with recurring service contracts, ensuring a balanced cash flow. The absence of a dominant market share is offset by strong client retention and a reputation for responsive customer service, which supports steady growth in its core markets.

Revenue Profitability And Efficiency

YSX Tech reported revenue of $58.5 million for FY 2024, with net income of $4.6 million, reflecting a net margin of approximately 7.8%. Diluted EPS stood at $0.208, indicating modest profitability. Operating cash flow was negative at -$0.7 million, likely due to working capital adjustments or timing differences, while capital expenditures remained minimal at -$1,380, suggesting limited reinvestment in physical assets.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, with diluted EPS of $0.208 signaling moderate capital efficiency. The negative operating cash flow raises questions about short-term liquidity management, though minimal capex implies a capital-light model. Further analysis of recurring revenue streams and operating leverage would clarify the sustainability of its earnings trajectory.

Balance Sheet And Financial Health

YSX Tech maintains a conservative balance sheet, with $4.3 million in cash and equivalents against $3.8 million in total debt, indicating a manageable leverage position. The debt-to-equity ratio appears balanced, but the negative operating cash flow warrants monitoring for liquidity risks, especially if revenue volatility persists.

Growth Trends And Dividend Policy

Growth trends are unclear without prior-year comparisons, but the absence of dividends suggests a focus on retaining earnings for reinvestment or debt reduction. The lack of shareholder payouts may reflect a strategy prioritizing organic expansion or R&D, though the minimal capex raises questions about growth drivers.

Valuation And Market Expectations

With a market capitalization yet to be determined, valuation metrics are speculative. The modest EPS and negative cash flow may temper investor enthusiasm, though the debt-light structure could appeal to risk-averse stakeholders. Market expectations likely hinge on the company’s ability to stabilize cash flows and demonstrate scalable growth.

Strategic Advantages And Outlook

YSX Tech’s agility and niche focus provide strategic insulation against broader tech sector volatility. However, the outlook depends on improving cash flow generation and clarifying growth initiatives. Success will hinge on leveraging its customization strengths while potentially exploring partnerships or acquisitions to expand market reach.

Sources

Company filings (CIK: 0001993463), FY 2024 financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount